← Sideway Bbq /

Financials

MB200169118
Dashboard › Sideway Bbq › Financial Intelligence

Sideway Bbq

2067 SUMMER LEE DR # 105, Rockwall, TX 75032 · TABC MB200169118

Mixed Beverage Rockwall Market Enriched 2026-07-11
$580,888 Annual gross (L12M) ▲ 15.3% latest MoM Click for monthly detail
$52,808 Avg monthly ▲ 18.4% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $163,200/yr est. net Click for cost model
$408k–$571k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
← Back to Sideway Bbq My bars

Executive Summary

Click to expand full narrative

Sideway Bbq is a mixed-beverage licensed establishment at 2067 SUMMER LEE DR # 105, Rockwall, Texas (TABC MB200169118). Over the most recent 12 months it reported $580,888 in gross alcohol sales, averaging $52,808/month with a best month of $102,176. Sales mix: ~65% liquor · 33% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $163,200 (~28% margin). Acquisition value is estimated at $408k–$571k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$580,888
Avg monthly
$52,808
Best month
$102,176
Jul 2025
Sales mix
65% Liq
33% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$5,083/mo
NNN CAM / insurance$762/mo
Total occupancy$5,957/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $580,888 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$580,888
COGS (24%)−$139,413
Labor (14%)−$81,324
Occupancy−$64,330
TX MB gross tax (6.7%)−$38,919
Utilities / ins / mktg (8%)−$46,471
Card surcharge net+$6,390
Net profit $216,819
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$580,888
COGS (27%)−$156,840
Labor (17%)−$98,751
Occupancy−$71,478
TX MB gross tax (6.7%)−$38,919
Utilities / ins / mktg (10%)−$58,089
Card surcharge net+$6,390
Net profit $163,200
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$580,888
COGS (30%)−$174,266
Labor (22%)−$127,795
Occupancy−$78,626
TX MB gross tax (6.7%)−$38,919
Utilities / ins / mktg (12%)−$69,707
Card surcharge net+$6,390
Net profit $97,964
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Sideways Tx INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $163,200/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$163,200 net) estimated

Revenue multiple
$290k–$465k
0.5–0.8× gross
SDE multiple
$408k–$571k
2.5–3.5× earnings
Cap rate
$495k–$653k
25–33%
Suggested range
$408k–$571k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.

Federal court history

Public records · last checked 2026-05-28

No federal lawsuits — past or pending